Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.14% first-year return on $291k initial cash invested.
-20.14%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,700
Rent
-$4,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$8,580
Mortgage P&I
177%
$6,551
Property Taxes
9%
$316
Home Insurance
12%
$455
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407